DETAILED ESTIMATE

Name of Scheme :- M&R to Repairing and Renovation of Central Store of Jorhat Water Resources
Division for 2018-19.
Item no Item of Work Amount (inRs.)
Earthwork in excavation for foundation trenches of walls, retaining walls, footings of
column, steps, septic tank etc. including refilling (return filling) the quantity as
necessary after completion of work, breaking clods in return filling, dressing,
watering and ramming etc. and removal of surplus earth with all lead and lifts as
directed and specified in the following classification of soils including bailing out
water where necessary as directed and specified.
1/1.1
A. Up to a depth of 2.00 m below the existing ground level
(a).In ordinary soil
Column Footing :- 1x1.5x1.20x1.20x9= 19.44 Cum.
Total Qty.=19.44 Cum
Rate @ Rs.116.82 /Cum. 2270.95
2/2.1.1 Plain cement concrete works with coarse aggregate of sizes 13 mm to 32
mm in foundation bed for footing steps, walls, brick works etc. as directed
and specified including dewatering if necessary and curing complete
(shuttering where necessary shall be measured and paid separately).
(a). In proportion 1 cement : 3 sand : 6 coarse aggregate by volume
Column Footing :- 1 x 1.2x 1.20 x 0.20 x 9 = 2.59 Cum.
Rate @ Rs.4608.39 /Cum. 11944.93
Providing and laying plain / reinforced cement croncrete works cement, coarse sand
and 20 mm down graded stone aggregate including dewatering if necessary and
curing complete but excluding cost of form work and reinforcement for reinforced
cement concrete work (form work and reinforcement will be measured and paid
separately).
(I) Using mixer machine
(A) In substructure up to plinth level
Foundation, footing, columns with base tie and plinth beam, pile cap, base slab,
retaining walls, walls of septic tank, inspection pit and the like and other works not
less than 100 mm thick up to plinth level.
(N)Without using admixture, plasticiser
3/2.2.1 (a)
M15 grade concrete or proportion 1:2:4
Footing- 1x1.2x1.2x.30x9 = 3.89 Cum.
Column :- 1x(5.00+1.20)x.25x.25x9 = 3.49 Cum
Tie beam :-1x9x.25x.35 x3 = 2.36 Cum
1x5x.30x.35 x3 = 1.31 Cum
Roof beam :- 1x9x.25x.35 x3 = 2.36 Cum
1x5x.30x.35 x3 = 1.31 Cum
Lintel :- 1x9x.25x.20 x3 = 1.35 Cum
1x5x.20x.25 x3 = 0.75 Cum
Total Qty.= 16.83 cum.
Rate @ Rs.5900.65 /Cum. 99307.94
4/4.1.4 Brick work in cement morter with 1st class brick including racking out joints and
curing complete as directed.
(I) In Super structure above plinth level including dewatering if
necessary
(b) In proportion 1:4
Wall :- 1x2x4.2x9 = 75.60 Sqm.
1x2x4.2x5 = 63.00 Sqm.
Total Qty.= 138.60 Sqm.
Deduct :- Door = 1x2.1x1.05x2 =4.41 sqm.
Window = 1x1.50x1.20x4 = 7.20 sqm.
Ven. = 1x15x 0.45x4=2.70 sqm.
Total Qty.= 14.31sqm.
Graval wall 2x0.5x1.5x2.5x2=7.50 sqm
Net Qty.= 146.10-14.31=131.79 sqm.
Rate @ Rs.6086.55 /Cum. 802146.66
5/6.2.2 15 mm thick cement plaster in single coat on single or half brick wall for
interior plastering up to 1st floor level including arises, internal rounded
angles, not exceeding 80 mm girth and finished even and smooth including
curing complete as directed.
(A) On rough side
(b) In cement mortar 1:4
Wall :- 1x2x9x4.20x2 = 151.20 Sqm.
1x2x5x4.2x2 = 84.00 Sqm
Deduct :- Door = 1x2.1x1.05x2 =4.41 sqm.
Window = 1x1.50x1.20x4 = 7.20 sqm.
Ven. = 1x15x 0.45x4=2.70 sqm.
Total Qty.= 14.31sqm.

Net Qty.= 235.20-14.31= 220.89 Sqm.

Rate @ Rs.159.12 /Sqm. 35149.1
6/18.3.1 Providing fitting, hoisting & fixing of roof trusses including purline fabricated
using MS cicular hollw section conforming to relevant I.S. Code,as per
approved design and drawings including providing MS cleats, base
plates,bolts and nuts and one coat red oxide zinc chromate primer and two
coats of approved enamel paints complete including fitting necessary cleats
etc. fixing ceiling joists as per design and drawing as directed.

(b) Using other ISI marked approved cicular hollow section.

(NEZONE/RINL/BANSAL)
Rafter- 5.9 2 4 47.2
King Post- 5 1 4 20
Struts- 1.5 1 4 6
Tie- 1 2 4 8
Perline- 2 10.2 5 102
183.20 Rm
Rate @ Rs.9028.14 /Qtl.. Qty.= 9.16 Qtl. 82697.72
7/8.1.1 Providing corrugated galvenised Iron sheet roofing of Tata SHAKTEE /
SAIL including fitting and fixing necessary galvenised J or L hooks, bolts
and nuts 8 mm diameter with bitumen washer 25 mm diameter x 3 mm
thick and 1.6 mm thick limpet washer complete excluding cost of roof truss,
purlin etc. (Roof trusses and purlin etc.to be measured and paid
separately).
(e) 0.63 mm thick
Roof covering:- Qty.= 1 x 10.2x 5.9 x 2 = 120.36 Sqm..

Rate @ Rs.619.07 /Sqm. 74511.26

8/8.1.2 Providing galvanised iron ridging of Tata SHAKTEE / SAIL including
supplying and fixing necessary galvanised screws / washers etc. complete
as directed.
(e) 0.63 mm thick
(ii) 230 mm lapping
Qty.= 1x 10.2x1 =10.20Rm.
Rate @ Rs.215.46/Rm 2197.69
9/18.1.1 Supplying, fitting and fixing in position reinforcement bars conforming to relevant IS
Code for RCC work / RB walling including straightening, cleaning, cutting and
bending to proper shapes and length as per details, supplying and binding with 20 G
annealed black wire and placing in position with proper blocks, supports, chairs,
spacers etc. complete. (No extra measurement for lap, hook, chair, anchor etc. will
be entertained in the measurement as they are included in the rate) (Upto 1st floor
level).

(a) From Primary Producer: Tata / SAIL / Esser Steel / Jindal

steel / Shyam steel / RINL
9/18.1.1 (ii) Super Ductile (SD) TMT reinforcement bars
Footing- 1x 1.1x7x2x9 = 138.60 Rmx .89 Kg = 123.35 Kg.
Column- 1x5.50x6x9 = 297 Rmx1.58 Kg/Rm =469.26 Kg
Tie beam- 1x9x3x3 = 81.00Rm
1x9x2x3 = 54.00Rm
1x5x3x3 = 45.00Rm
1x5x2x3 = 30.00Rm
9/18.1.1 Roof Tie beam
1x9x3x3 = 81.00Rm
1x9x2x3 = 54.00Rm
TotalQty.=420.00Rmx1.58Kg/Rm= 663.60 Kg
Stirrups
Column- 1x(.20+.20+.20+.20+.1)x9x36 nos=291.60 Rm
Tie beam- 1x0.95x280 nos=266Rm
Roof Tie beam1x0.95x280 nos=266Rm
Total Qty. = 823.60 Rmx.39Kg/Rm=321.20 Kg
G/TotalQty.=1577.42 Kg= 15.77 Qtl.
Rate @ Rs.7685.08/Qtl. 121193.70
10/9.1.2 Providing wood work in frame (chowkaths) of doors, windows, clerestory
windows and other similar works wrought, framed and fixed in position in
contact with CC or brick masonry wall including supplying, fitting and fixing
with MS hold fast (40 mm x 3 mm x 250 mm) as per design embeded in
cement concrete block in proportion 1:2:4 and with two coats of kiricide
oiling to the timber faces in contact with CC and masonry as directed and
specified.
(b) With 1st class timber (Bonsum / Sundi)
Door- 2.1x1.05x2=4.41 Sqm
Window 1.5x1.2x4=7.20 Sqm
Van. 1.5x.45x4=2.70 Sqm Total Qty.=14.31 Sqm
Rate @ Rs.5395.90 Sqm 77215.40
11/5.1.5 65 mm thick cement concrete floor consisting of 53 mm under layer of
cement concrete in proportion 1:3:6 (1 cement : 3 coarse sand : 6 coarse
aggregate of 25 mm and down) and 12 mm thick wearing coarse of cement
sand plastering in proportion 1:2 laid in panels and finished with a floating
coat of neat cement finish (using cement slurry for bond @ 2.75 kg per
square metre of floor area) including curing etc. complete as directed.

Floor- 1x 8.5x4.5=38.25 Sqm

Rate @ Rs.241.82/sqm. 9249.49
12 Earth / sand filling in plinth in layers not more than 150 mm thick including
necessary carriage, watering, ramming etc. complete as directed and specified
including payment of land compensation, forest royalty, sales tax and other
duties and taxes as may be necessary.C. With river sand or silt (predominantly
non plastic) by truck carriage including loading and unloading.

Plinth= 1x4.5x8.5x1.2= 45.90cum

Side Filling= 1x14x11.60x1.2=194.88 cum Total Qty.=240.78 cum
Rate @ Rs.345.61/cum.(As per p.w.d.(B) S/R 2013-14.) 83215.98
13 Supply of Ordinary Labourof inclusive of all taxes.
Qty.= 22 nos of Labour for 14 Days= 308 mandays
Rate @ Rs.320.29/mandays.(As per S/R 2018-19.) 98649.32
G/Total Amount Rs.= 1499750.14
Say, Amount Rs.= 1500000.00
(Rupees Fifteen Lakshs ) Only.

Executive Engineer
 Jorhat W.R.Division
Jorhat.
ABSTRACT OF COST
Name of Scheme :-M&R to Repairing and Renovation of Central Store of Jorhat Water Resources
Division for 2018-19.
Item no Item of Work Amount (inRs.)
1 Earthwork in excavation for foundation trenches of walls 2270.95
2 Plain cement concrete works 11944.93
3 Providing and laying plain / reinforced cement croncrete works 99307.94
4 Brick work in cement morter with 1st class brick 802146.66
5 15 mm thick cement plaster in single coat 35149.1
6 Providing fitting, hoisting & fixing of roof trusses 82697.72
7 Providing corrugated galvenised Iron sheet roofing 74511.26
8 Providing corrugated galvenised Iron ridging of TATA skt. 2197.69
9 Supplying, fitting and fixing in position reinforcement bars 121193.7
10 Providing wood work in frame (chowkaths) of doors 77215.4
11 65 mm thick cement concrete floor 9249.49
12 Earth/ San filling in plinth 83215.98
13 Supply of Ordinary Labourof inclusive of all taxes. 98649.32
G/Total Amount Rs.= 1499750.14
Say, Amount Rs.= 1500000.00

(Rupees Fifteen Lakshs ) Only.

Executive Engineer
Jorhat W.R.Division
Jorhat.
 ANNEXURE-IV
Name of Scheme :-M&R to Repairing and Renovation of Central Store of Jorhat Water Resources Division for 2018-19.
Item no-1 :-Earthwork in excavation for foundation trenches of walls, retaining walls, footings of column, steps, septic tank etc. including refilling (return filling) the quantity as necessary after completion of work, breaking clods in return filling,
dressing, watering and ramming etc. and removal of surplus earth with all lead and lifts as directed and specified in the following classification of soils including bailing out water where necessary as directed and specified.

Item no-2 :-Plain cement concrete works with coarse aggregate of sizes 13 mm to 32 mm in foundation bed for footing steps, walls, brick works etc. as directed and specified including dewatering if necessary and curing complete (shuttering where
necessary shall be measured and paid separately).
Item no-3 :- Providing and laying plain / reinforced cement croncrete works cement, coarse sand and 20 mm down graded stone aggregate including dewatering if necessary and curing complete but excluding cost of form work and reinforcement for
reinforced cement concrete work (form work and reinforcement will be measured and paid separately).
Item no-4 :- Brick work in cement morter with 1st class brick including racking out joints and curing complete as directed.
Item no-5 :- 15 mm thick cement plaster in single coat on single or half brick wall for interior plastering up to 1st floor level including arises, internal rounded angles, not exceeding 80 mm girth and finished even and smooth including curing complete
as directed.
Item no-6 :- Providing fitting, hoisting & fixing of roof trusses including purline fabricated using MS cicular hollw section conforming to relevant I.S. Code,as per approved design and drawings including providing MS cleats, base plates,bolts and nuts
and one coat red oxide zinc chromate primer and two coats of approved enamel paints complete including fitting necessary cleats etc. fixing ceiling joists as per design and drawing as directed.
Item no-7 :- Providing corrugated galvenised Iron sheet roofing of Tata SHAKTEE / SAIL including fitting and fixing necessary galvenised J or L hooks, bolts and nuts 8 mm diameter with bitumen washer 25 mm diameter x 3 mm thick and 1.6 mm
thick limpet washer complete excluding cost of roof truss, purlin etc. (Roof trusses and purlin etc.to be measured and paid separately).
Item no-8:- Providing galvanised iron ridging of Tata SHAKTEE / SAIL including supplying and fixing necessary galvanised screws / washers etc. complete as directed.
Item no 9 :- Supplying, fitting and fixing in position reinforcement bars conforming to relevant IS Code for RCC work / RB walling including straightening, cleaning, cutting and bending to proper shapes and length as per details, supplying and binding
with 20 G annealed black wire and placing in position with proper blocks, supports, chairs, spacers etc. complete. (No extra measurement for lap, hook, chair, anchor etc. will be entertained in the measurement as they are included in the rate) (Upto
1st floor level).
Item no 10 :- Providing wood work in frame (chowkaths) of doors, windows, clerestory windows and other similar works wrought, framed and fixed in position in contact with CC or brick masonry wall including supplying, fitting and fixing with MS hold
fast (40 mm x 3 mm x 250 mm) as per design embeded in cement concrete block in proportion 1:2:4 and with two coats of kiricide oiling to the timber faces in contact with CC and masonry as directed and specified.

Item no 11:- 65 mm thick cement concrete floor consisting of 53 mm under layer of cement concrete in proportion 1:3:6 (1 cement : 3 coarse sand : 6 coarse aggregate of 25 mm and down) and 12 mm thick wearing coarse of cement sand plastering
in proportion 1:2 laid in panels and finished with a floating coat of neat cement finish (using cement slurry for bond @ 2.75 kg per square metre of floor area) including curing etc. complete as directed.
Item no 12 :- Earth / sand filling in plinth in layers not more than 150 mm thick including necessary carriage, watering, ramming etc. complete as directed and specified including payment of land compensation, forest royalty, sales tax and other
duties and taxes as may be necessary.C. With river sand or silt (predominantly non plastic) by truck carriage including loading and unloading.
Item no 13 :- Supply of Ordinary Labourof inclusive of all taxes.
Present Bill
Item of Work
Aggrem Date of Date of Value
Work Order Name of
Sl.No ent No Commen Completio Item- M.B. No Pg-No.
No & Date Contractor Item- Item- Item- Item- Item- Item- Item- Item- Item- Item- Item- Item-
& date cement n 13/mand ( Rs.)
1/cum 2/cum 3/cum 4/Sqm 5/Sqm 6/Qtl. 7/Sqm. 8/Rm 9/Qtl. 10/Sqm 11/Sqm 12/Sqm
ays

1 Sri Rajib Ch. Bora 19.44 2.59 16.83 131.79 220.89 9.16 120.36 10.20 15.77 14.31 38.25 240.78 308

(Rupees One crore Forty -Nine laksh Thirty thousand Five hundred & Forty-nine ) Only.

Executive Engineer
Jorhat W.R. Division
Jorhat